[MINETEC] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MINETEC] MINETECH RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -30.55%
YoY- -850.0%
Quarter Report
Latest QR
Upcoming QR
MINETEC's Result
MINETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 95,018 105,107 206,870 162,821 121,505 126,396 126,400 -3.85%
PBT -25,409 -11,792 1,339 -8,394 1,342 2,131 -8,140 16.99%
Tax -371 594 -786 -152 -325 -489 284 -
NP -25,780 -11,198 553 -8,546 1,017 1,642 -7,856 17.80%
-
NP to SH -25,659 -10,295 643 -8,670 1,156 2,227 -7,494 18.49%
-
Tax Rate - - 58.70% - 24.22% 22.95% - -
Total Cost 120,798 116,305 206,317 171,367 120,488 124,754 134,256 -1.44%
-
Net Worth 69,038 55,081 101,581 52,865 61,120 59,389 57,415 2.57%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 69,038 55,081 101,581 52,865 61,120 59,389 57,415 2.57%
NOSH 690,388 423,705 686,363 302,090 305,600 301,621 302,348 12.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -27.13% -10.65% 0.27% -5.25% 0.84% 1.30% -6.22% -
ROE -37.17% -18.69% 0.63% -16.40% 1.89% 3.75% -13.05% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.76 24.81 30.14 53.90 39.76 41.91 41.81 -14.20%
EPS -3.58 -1.55 0.09 -2.87 0.38 0.74 -2.48 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.13 0.148 0.175 0.20 0.1969 0.1899 -8.46%
Adjusted Per Share Value based on latest NOSH - 302,295
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.32 5.89 11.59 9.12 6.81 7.08 7.08 -3.86%
EPS -1.44 -0.58 0.04 -0.49 0.06 0.12 -0.42 18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0309 0.0569 0.0296 0.0342 0.0333 0.0322 2.56%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.135 0.09 0.085 0.11 0.14 0.19 0.14 -
P/RPS 0.98 0.36 0.28 0.20 0.35 0.45 0.33 16.19%
P/EPS -3.63 -3.70 90.73 -3.83 37.01 25.73 -5.65 -5.91%
EY -27.53 -27.00 1.10 -26.09 2.70 3.89 -17.70 6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.69 0.57 0.63 0.70 0.96 0.74 8.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/05/17 26/05/16 29/05/15 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.125 0.09 0.075 0.12 0.14 0.16 0.18 -
P/RPS 0.91 0.36 0.25 0.22 0.35 0.38 0.43 10.89%
P/EPS -3.36 -3.70 80.06 -4.18 37.01 21.67 -7.26 -10.07%
EY -29.73 -27.00 1.25 -23.92 2.70 4.61 -13.77 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.69 0.51 0.69 0.70 0.81 0.95 3.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment